[JASKITA] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -23.81%
YoY- 62.97%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 56,176 52,428 46,667 49,332 53,860 50,560 46,360 13.64%
PBT 6,798 7,800 4,479 5,162 6,716 5,328 3,863 45.70%
Tax -2,206 -2,596 -1,459 -1,718 -2,196 -1,676 -1,070 61.91%
NP 4,592 5,204 3,020 3,444 4,520 3,652 2,793 39.25%
-
NP to SH 4,592 5,204 3,020 3,444 4,520 3,652 2,793 39.25%
-
Tax Rate 32.45% 33.28% 32.57% 33.28% 32.70% 31.46% 27.70% -
Total Cost 51,584 47,224 43,647 45,888 49,340 46,908 43,567 11.90%
-
Net Worth 56,346 55,180 53,803 53,919 40,086 51,767 50,807 7.13%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 56,346 55,180 53,803 53,919 40,086 51,767 50,807 7.13%
NOSH 45,019 44,862 44,820 45,310 20,043 19,978 19,978 71.79%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.17% 9.93% 6.47% 6.98% 8.39% 7.22% 6.02% -
ROE 8.15% 9.43% 5.61% 6.39% 11.28% 7.05% 5.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 124.78 116.86 104.12 108.88 268.72 253.08 232.05 -33.84%
EPS 10.20 11.60 6.72 7.67 10.00 18.28 13.98 -18.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.23 1.2004 1.19 2.00 2.5912 2.5431 -37.63%
Adjusted Per Share Value based on latest NOSH - 46,142
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.50 11.66 10.38 10.97 11.98 11.25 10.31 13.68%
EPS 1.02 1.16 0.67 0.77 1.01 0.81 0.62 39.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1253 0.1227 0.1197 0.1199 0.0892 0.1152 0.113 7.12%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.19 0.17 0.16 0.18 0.36 0.38 0.28 -
P/RPS 0.15 0.15 0.15 0.17 0.13 0.15 0.12 16.02%
P/EPS 1.86 1.47 2.37 2.37 1.60 2.08 2.00 -4.71%
EY 53.68 68.24 42.11 42.23 62.64 48.11 49.93 4.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.13 0.15 0.18 0.15 0.11 22.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 29/08/03 21/05/03 26/02/03 28/11/02 29/08/02 30/05/02 -
Price 0.23 0.20 0.14 0.17 0.18 0.39 0.46 -
P/RPS 0.18 0.17 0.13 0.16 0.07 0.15 0.20 -6.77%
P/EPS 2.25 1.72 2.08 2.24 0.80 2.13 3.29 -22.35%
EY 44.35 58.00 48.13 44.71 125.28 46.87 30.39 28.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.12 0.14 0.09 0.15 0.18 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment